Highlights

[GUOCO] YoY Quarter Result on 2018-09-30 [#1]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 23-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     94.31%    YoY -     -210.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 48,317 77,766 157,606 53,526 70,806 28,501 61,043 -3.82%
  YoY % -37.87% -50.66% 194.45% -24.40% 148.43% -53.31% -
  Horiz. % 79.15% 127.40% 258.19% 87.69% 115.99% 46.69% 100.00%
PBT -9,075 5 5,344 1,692 24,641 4,446 17,454 -
  YoY % -181,600.00% -99.91% 215.84% -93.13% 454.23% -74.53% -
  Horiz. % -51.99% 0.03% 30.62% 9.69% 141.18% 25.47% 100.00%
Tax -126 27 -2,564 -556 -2,177 -943 -3,469 -42.44%
  YoY % -566.67% 101.05% -361.15% 74.46% -130.86% 72.82% -
  Horiz. % 3.63% -0.78% 73.91% 16.03% 62.76% 27.18% 100.00%
NP -9,201 32 2,780 1,136 22,464 3,503 13,985 -
  YoY % -28,853.12% -98.85% 144.72% -94.94% 541.28% -74.95% -
  Horiz. % -65.79% 0.23% 19.88% 8.12% 160.63% 25.05% 100.00%
NP to SH -9,997 -1,166 1,060 265 21,332 2,780 12,939 -
  YoY % -757.38% -210.00% 300.00% -98.76% 667.34% -78.51% -
  Horiz. % -77.26% -9.01% 8.19% 2.05% 164.87% 21.49% 100.00%
Tax Rate - % -540.00 % 47.98 % 32.86 % 8.83 % 21.21 % 19.88 % -
  YoY % 0.00% -1,225.47% 46.01% 272.14% -58.37% 6.69% -
  Horiz. % 0.00% -2,716.30% 241.35% 165.29% 44.42% 106.69% 100.00%
Total Cost 57,518 77,734 154,826 52,390 48,342 24,998 47,058 3.40%
  YoY % -26.01% -49.79% 195.53% 8.37% 93.38% -46.88% -
  Horiz. % 122.23% 165.19% 329.01% 111.33% 102.73% 53.12% 100.00%
Net Worth 1,284,092 1,344,248 1,332,391 1,210,652 1,145,085 940,632 820,319 7.75%
  YoY % -4.48% 0.89% 10.06% 5.73% 21.74% 14.67% -
  Horiz. % 156.54% 163.87% 162.42% 147.58% 139.59% 114.67% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,284,092 1,344,248 1,332,391 1,210,652 1,145,085 940,632 820,319 7.75%
  YoY % -4.48% 0.89% 10.06% 5.73% 21.74% 14.67% -
  Horiz. % 156.54% 163.87% 162.42% 147.58% 139.59% 114.67% 100.00%
NOSH 669,880 669,880 669,880 662,500 670,817 661,904 670,414 -0.01%
  YoY % 0.00% 0.00% 1.11% -1.24% 1.35% -1.27% -
  Horiz. % 99.92% 99.92% 99.92% 98.82% 100.06% 98.73% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -19.04 % 0.04 % 1.76 % 2.12 % 31.73 % 12.29 % 22.91 % -
  YoY % -47,700.01% -97.73% -16.98% -93.32% 158.18% -46.36% -
  Horiz. % -83.11% 0.17% 7.68% 9.25% 138.50% 53.64% 100.00%
ROE -0.78 % -0.09 % 0.08 % 0.02 % 1.86 % 0.30 % 1.58 % -
  YoY % -766.67% -212.50% 300.00% -98.92% 520.00% -81.01% -
  Horiz. % -49.37% -5.70% 5.06% 1.27% 117.72% 18.99% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 7.21 11.61 23.53 8.08 10.56 4.31 9.11 -3.82%
  YoY % -37.90% -50.66% 191.21% -23.48% 145.01% -52.69% -
  Horiz. % 79.14% 127.44% 258.29% 88.69% 115.92% 47.31% 100.00%
EPS -1.49 -0.17 0.16 0.04 3.18 0.42 1.93 -
  YoY % -776.47% -206.25% 300.00% -98.74% 657.14% -78.24% -
  Horiz. % -77.20% -8.81% 8.29% 2.07% 164.77% 21.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9169 2.0067 1.9890 1.8274 1.7070 1.4211 1.2236 7.77%
  YoY % -4.48% 0.89% 8.84% 7.05% 20.12% 16.14% -
  Horiz. % 156.66% 164.00% 162.55% 149.35% 139.51% 116.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 6.90 11.10 22.50 7.64 10.11 4.07 8.71 -3.81%
  YoY % -37.84% -50.67% 194.50% -24.43% 148.40% -53.27% -
  Horiz. % 79.22% 127.44% 258.32% 87.72% 116.07% 46.73% 100.00%
EPS -1.43 -0.17 0.15 0.04 3.05 0.40 1.85 -
  YoY % -741.18% -213.33% 275.00% -98.69% 662.50% -78.38% -
  Horiz. % -77.30% -9.19% 8.11% 2.16% 164.86% 21.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8332 1.9191 1.9022 1.7284 1.6348 1.3429 1.1711 7.75%
  YoY % -4.48% 0.89% 10.06% 5.73% 21.74% 14.67% -
  Horiz. % 156.54% 163.87% 162.43% 147.59% 139.60% 114.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.6600 0.8100 1.1500 1.2100 1.1600 1.8100 1.1100 -
P/RPS 9.15 6.98 4.89 14.98 10.99 42.04 12.19 -4.67%
  YoY % 31.09% 42.74% -67.36% 36.31% -73.86% 244.87% -
  Horiz. % 75.06% 57.26% 40.11% 122.89% 90.16% 344.87% 100.00%
P/EPS -44.23 -465.35 726.76 3,025.00 36.48 430.95 57.51 -
  YoY % 90.50% -164.03% -75.97% 8,192.21% -91.53% 649.35% -
  Horiz. % -76.91% -809.16% 1,263.71% 5,259.96% 63.43% 749.35% 100.00%
EY -2.26 -0.21 0.14 0.03 2.74 0.23 1.74 -
  YoY % -976.19% -250.00% 366.67% -98.91% 1,091.30% -86.78% -
  Horiz. % -129.89% -12.07% 8.05% 1.72% 157.47% 13.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.40 0.58 0.66 0.68 1.27 0.91 -15.13%
  YoY % -15.00% -31.03% -12.12% -2.94% -46.46% 39.56% -
  Horiz. % 37.36% 43.96% 63.74% 72.53% 74.73% 139.56% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/10/19 23/11/18 26/10/17 17/11/16 11/11/15 14/10/14 21/10/13 -
Price 0.6650 0.8000 1.2000 1.1800 1.3800 1.5200 1.1500 -
P/RPS 9.22 6.89 5.10 14.61 13.07 35.30 12.63 -5.11%
  YoY % 33.82% 35.10% -65.09% 11.78% -62.97% 179.49% -
  Horiz. % 73.00% 54.55% 40.38% 115.68% 103.48% 279.49% 100.00%
P/EPS -44.56 -459.61 758.35 2,950.00 43.40 361.90 59.59 -
  YoY % 90.30% -160.61% -74.29% 6,697.24% -88.01% 507.32% -
  Horiz. % -74.78% -771.29% 1,272.61% 4,950.50% 72.83% 607.32% 100.00%
EY -2.24 -0.22 0.13 0.03 2.30 0.28 1.68 -
  YoY % -918.18% -269.23% 333.33% -98.70% 721.43% -83.33% -
  Horiz. % -133.33% -13.10% 7.74% 1.79% 136.90% 16.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.40 0.60 0.65 0.81 1.07 0.94 -15.18%
  YoY % -12.50% -33.33% -7.69% -19.75% -24.30% 13.83% -
  Horiz. % 37.23% 42.55% 63.83% 69.15% 86.17% 113.83% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

503  541  451  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.085+0.01 
 PHB 0.045+0.005 
 XOX 0.305+0.015 
 AT 0.12+0.02 
 VIVOCOM 0.045+0.015 
 NETX 0.02+0.005 
 FINTEC 0.16+0.035 
 VSOLAR 0.07+0.02 
 LAMBO 0.075+0.015 
 NEXGRAM 0.075+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers